Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

BERGMAN IT ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5%   Bankruptcy risk   1.1% 1.2% 1.9% 1.4% 2.4% 1.3% 7.7% 7.7%   Credit score (0-100)   85 82 70 76 63 79 32 32   Credit rating   A A A A BBB A BB BB   Credit limit (kDKK)   1,387.5 877.2 9.4 267.0 0.4 621.7 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -10.7 77.0 2.5 119 84.6 107 0.0 0.0   EBITDA   -10.7 77.0 2.5 119 84.6 107 0.0 0.0   EBIT   -72.6 77.0 2.5 743 -40.4 568 0.0 0.0   Pre-tax profit (PTP)   1,449.6 4,334.7 183.2 7,591.4 -4,691.4 1,809.2 0.0 0.0   Net earnings   1,449.6 4,177.1 142.9 5,921.3 -4,253.6 1,809.2 0.0 0.0   Pre-tax profit without non-rec. items   1,450 4,335 183 7,591 -4,691 1,809 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   2,798 4,473 4,473 5,097 4,972 5,433 0.0 0.0   Shareholders equity total   40,151 43,443 42,086 47,894 43,526 45,218 44,971 44,971   Interest-bearing liabilities   2,346 2,317 2,307 2,302 2,298 2,298 0.0 0.0   Balance sheet total (assets)   42,613 45,944 44,659 51,896 47,164 47,585 44,971 44,971   Net Debt   -25,448 -26,135 -37,617 -44,344 -38,409 -37,298 -44,971 -44,971     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -10.7 77.0 2.5 119 84.6 107 0.0 0.0   Gross profit growth   0.0% 0.0% -96.7% 4,653.0% -29.0% 26.4% -100.0% 0.0%   Employees   0 0 0 0 0 0 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   42,613 45,944 44,659 51,896 47,164 47,585 44,971 44,971   Balance sheet change%   -5.2% 7.8% -2.8% 16.2% -9.1% 0.9% -5.5% 0.0%   Added value   -10.7 77.0 2.5 743.2 -40.4 568.3 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -124 1,675 0 624 -125 461 -5,433 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -1.0 1.0 2.0 3.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   678.6% 100.0% 100.0% 623.5% -47.7% 531.1% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   5.5% 10.0% 2.0% 15.9% 3.5% 6.8% 0.0% 0.0%   ROI %   5.5% 10.0% 2.0% 16.1% 3.6% 6.9% 0.0% 0.0%   ROE %   3.5% 10.0% 0.3% 13.2% -9.3% 4.1% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   94.2% 94.6% 94.2% 92.3% 92.3% 95.0% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   237,880.6% -33,935.5% -1,499,897.3% -37,200.0% -45,393.4% -34,860.7% 0.0% 0.0%   Gearing %   5.8% 5.3% 5.5% 4.8% 5.3% 5.1% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   39.5% 4.3% 32.1% 3.6% 278.9% 62.2% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   219.9 1,038.2 503.8 36.5 30.6 578.1 0.0 0.0   Current Ratio   219.9 1,038.2 503.8 36.5 30.6 578.1 0.0 0.0   Cash and cash equivalent   27,794.4 28,452.6 39,924.2 46,645.6 40,706.7 39,595.8 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   15,952.6 14,763.2 2,046.9 -159.3 682.1 2,342.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 0 0 0   EBIT / employee   0 0 0 0 0 0 0 0   Net earnings / employee   0 0 0 0 0 0 0 0